15.1 | Provisions for employee benefits |
| | | 12/31/2017 | | | 12/31/2016 | |
| | | ThUS$ | | | ThUS$ | |
Current | | | | | | | |
Profit sharing and bonuses | | | 22,421 | | | 20,998 | |
Total | | | 22,421 | | | 20,998 | |
| | | | | | | |
Non-current | | | | | | | |
Profit sharing and bonuses | | | 6,487 | | | - | |
Severance indemnity payments | | | 27,445 | | | 22,532 | |
Total | | | 33,932 | | | 22,532 | |
15.3 | Other long-term benefits |
Staff severance indemnities at actuarial value | | | 12/31/2017 | | | 12/31/2016 | |
| | | ThUS$ | | | ThUS$ | |
Staff severance indemnities, Chile | | | 25,893 | | | 21,384 | |
Plan compensación ejecutivos | | | 6,487 | | | - | |
Other obligations in companies elsewhere | | | 1,552 | | | 1,148 | |
Total other non-current liabilities | | | 33,932 | | | 22,532 | |
15.4 | Post-employment benefit obligations |
| | | 12/31/2017 | | | 12/31/2016 | | | 12/31/2015 | |
| | | | | | | | | | |
Changes in the benefit obligation | | | ThUS$ | | | ThUS$ | | | ThUS$ | |
Benefit obligation at the beginning of the year | | | 8,185 | | | 7,949 | | | 7,324 | |
Service cost | | | 2 | | | 2 | | | 3 | |
Interest cost | | | 359 | | | 387 | | | 380 | |
Actuarial loss | | | 556 | | | 200 | | | 600 | |
Benefits paid | | | (347) | | | (353) | | | (358) | |
Benefit obligation at the end of the year | | | 8,755 | | | 8,185 | | | 7,949 | |
| | | 12/31/2017 | | | 12/31/2016 | | | 12/31/2015 | |
Changes in the plan assets: | | | ThUS$ | | | ThUS$ | | | ThUS$ | |
Fair value of plan assets at the beginning of the year | | | 7,404 | | | 7,464 | | | 7,967 | |
Actual return (loss) in plan assets | | | 1,694 | | | 293 | | | (145) | |
Benefits paid | | | (347) | | | (353) | | | (358) | |
Fair value of plan assets at the end of the year | | | 8,751 | | | 7,404 | | | 7,464 | |
Financing status | | | (4) | | | (781) | | | (485) | |
Items not yet recognized as net periodic pension cost components: | | | | | | | | | | |
Net actuarial loss at the beginning of the year | | | (3,432) | | | (3,165) | | | (1,903) | |
Amortization during the year | | | 219 | | | 184 | | | 68 | |
Net estimated gain or loss occurred during the year | | | 599 | | | (451) | | | (1,330) | |
Adjustment to recognize the minimum pension obligation | | | (2,614) | | | (3,432) | | | (3,165) | |
Reconciliation | | | 12/31/2017 | | | 12/31/2016 | | | 12/31/2015 | |
| | | ThUS$ | | | ThUS$ | | | ThUS$ | |
Service cost or benefits received during the year | | | 2 | | | 2 | | | 3 | |
Interest cost in benefit obligation | | | 359 | | | 387 | | | 380 | |
Actual return in plan assets | | | 1,694 | | | 293 | | | (145) | |
Amortization of prior year losses | | | 219 | | | 184 | | | 68 | |
Net gain during the year | | | 599 | | | 610 | | | 728 | |
Net periodic pension expense | | | 41 | | | 29 | | | (133) | |
Staff severance indemnities |
| | | 12/31/2017 ThUS$ | | | 12/31/2016 ThUS$ | | 12/31/2015 ThUS | |
Opening balance | | | (22,532) | | | (21,995) | | (30,952) | |
Current cost of service | | | (934) | | | (1,333) | | (898) | |
Interest cost | | | (1,488) | | | (1,407) | | (1,588) | |
Actuarial gain/loss | | | (1,144) | | | (2,253) | | 1,242 | |
Exchange rate difference | | | (2,284) | | | (1,215) | | 3,582 | |
Benefits paid during the year | | | 937 | | | 5,671 | | 6,619 | |
Balance | | | (27,445) | | | (22,532) | | (21,995) | |
| | 12/31/2017 | | 12/31/2016 | | 12/31/2015 | | | |
| | | | | | | | | |
Mortality rate | | RV - 2014 | | RV - 2009 | | RV - 2009 | | | |
Actual annual interest rate | | 5.114 | % | 4.522 | % | 4.89 | % | | |
Voluntary retirement rate: | | | | | | | | | |
Men | | 6.49 | % | 7.16 | % | 7.16 | % | annual | |
Women | | 6.49 | % | 7.16 | % | 7.16 | % | annual | |
Salary increase | | 3.00 | % | 3.60 | % | 3.60 | % | annual | |
Retirement age: | | | | | | | | | |
Men | | 65 | | 65 | | 65 | | years | |
Women | | 60 | | 60 | | 60 | | years | |
b) | Sensitivity analysis of assumptions |
Sensitivity analysis 12/31/2017 | | | Effect + 100 basis points ThUS$ | | | Effect - 100 basis points ThUS$ | |
Discount rate | | | (1,991) | | | 2,436 | |
Employee turnover rate | | | (252) | | | 281 | |
Sensitivity analysis 12/31/2016 | | | Effect + 100 basis points ThUS$ | | | Effect - 100 basis points ThUS$ | |
Discount rate | | | (1,576) | | | 1,773 | |
Employee turnover rate | | | (207) | | | 231 | |